"},{"Add":" "},{"Add":"

"}],"del_contents":[{"Del":" \n\n

\n"},{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":312,"ins":{"up_context":[{"change":3,"pos":35075}],"down_context":[{"change":3,"pos":811829}],"flag":"BLOCK","start":3980,"end":4034,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":35075},"to":{"change":3,"start":35075,"end":35116},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

{data.name}

"}],"del_contents":[{"Del":"

{data.name}

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":314,"ins":{"up_context":[{"change":3,"pos":811851}],"down_context":[{"change":3,"pos":813817}],"flag":"BLOCK","start":4035,"end":4069,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":811851},"to":{"change":3,"start":35117,"end":35175},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":35175},"to":{"change":3,"start":811941,"end":812168},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":811941},"to":{"change":3,"start":811941,"end":812168},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

"}],"del_contents":[{"Del":"

\n"},{"Del":" \n Niveau expert\n

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":317,"ins":{"up_context":[{"change":3,"pos":813818}],"down_context":[{"change":3,"pos":814110}],"flag":"BLOCK","start":4070,"end":6404,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":813818},"to":{"change":3,"start":35176,"end":35354},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":35354},"to":{"change":3,"start":361305,"end":361491},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":361305},"to":{"change":3,"start":361305,"end":361491},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":361491},"to":{"change":3,"start":35355,"end":35816},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":35816},"to":{"change":3,"start":361589,"end":361754},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":361589},"to":{"change":3,"start":361589,"end":361754},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

"},{"Add":" {#if data.name}"},{"Add":"

{data.name}

"},{"Add":" {/if}"},{"Add":""},{"Add":"

"},{"Add":" "},{"Add":" Niveau expert"},{"Add":"

"},{"Add":"

Communauté

"},{"Add":"

"},{"Add":" Puissance totale (kWc)"},{"Add":" "},{"Add":"

"},{"Add":"

"},{"Add":" Taux d'autoconsommation (%)"},{"Add":" "},{"Add":"

"},{"Add":" {p.autoconso}%"},{"Add":"

"},{"Add":"

"},{"Add":" Taux d'autoproduction (%)"},{"Add":"

"},{"Add":" {p.autoprod}%"},{"Add":"

"}],"del_contents":[{"Del":"

Communauté

\n Puissance totale (kWc)\n"},{"Del":" \n

\n"},{"Del":" Taux d'autoconsommation (%)\n \n"},{"Del":"

\n {p.autoconso}%\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":346,"ins":{"up_context":[{"change":3,"pos":814137}],"down_context":[{"change":3,"pos":814711}],"flag":"BLOCK","start":6405,"end":9098,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":814137},"to":{"change":3,"start":361755,"end":361813},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":361813},"to":{"change":3,"start":35817,"end":36206},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":36206},"to":{"change":3,"start":361908,"end":362070},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":361908},"to":{"change":3,"start":361908,"end":362070},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":" Prix d'achat alloproduit (€/kWh)"},{"Add":" "},{"Add":"

"},{"Add":"

"},{"Add":" Prix de vente local (€/kWh)"},{"Add":" "},{"Add":"

"},{"Add":"

"},{"Add":" Inflation nationale de l'électricité (%)"},{"Add":" "},{"Add":"

"},{"Add":"

"},{"Add":" Durée d'analyse (an)"},{"Add":" "},{"Add":"

"},{"Add":""},{"Add":"

Financement

"},{"Add":"

"},{"Add":" Apport initial (€)"},{"Add":" "},{"Add":"

"},{"Add":"

"},{"Add":" Taux d'intérêt(%)"},{"Add":" "},{"Add":"

"},{"Add":"

"},{"Add":" Nombre d'échéances (en mois)"},{"Add":" "}],"del_contents":[{"Del":"

\n"},{"Del":" Taux d'autoproduction (%)\n"},{"Del":"

\n {p.autoprod}%\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":376,"ins":{"up_context":[{"change":3,"pos":814738}],"down_context":[{"change":3,"pos":37217}],"flag":"BLOCK","start":9099,"end":9574,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":814738},"to":{"change":3,"start":362071,"end":362129},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":362129},"to":{"change":3,"start":36207,"end":36703},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":36703},"to":{"change":3,"start":362347,"end":362405},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":362347},"to":{"change":3,"start":362347,"end":362405},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":362405},"to":{"change":3,"start":36704,"end":37217},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":" {#if data.id}"},{"Add":" "},{"Add":" {:else if data.email}"},{"Add":" "},{"Add":" {/if}"}],"del_contents":[{"Del":"

\n"},{"Del":" Prix d'achat alloproduit (€/kWh)\n \n"},{"Del":"

\n"},{"Del":" Prix de vente local (€/kWh)\n \n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":384,"ins":{"up_context":[{"change":3,"pos":37240}],"down_context":[{"change":3,"pos":816551}],"flag":"BLOCK","start":9575,"end":9740,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":37240},"to":{"change":3,"start":37240,"end":37392},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":37392},"to":{"change":3,"start":362524,"end":362661},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":362524},"to":{"change":3,"start":362524,"end":362661},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":362661},"to":{"change":2,"start":193,"end":461},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":461},"to":{"change":3,"start":362661,"end":362684},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":362661},"to":{"change":3,"start":362661,"end":362684},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":362684},"to":{"change":2,"start":462,"end":496},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":496},"to":{"change":3,"start":37443,"end":37700},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":37443},"to":{"change":3,"start":37443,"end":37700},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":37700},"to":{"change":3,"start":362961,"end":363107},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":362961},"to":{"change":3,"start":362961,"end":363107},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":363107},"to":{"change":3,"start":37701,"end":37836},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":37836},"to":{"change":3,"start":363243,"end":363553},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":363243},"to":{"change":3,"start":363243,"end":363553},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

"},{"Add":""},{"Add":"

"},{"Add":"

\n Inflation nationale de l'électricité (%)\n"},{"Del":" \n"},{"Del":"

\n Durée d'analyse (an)\n \n"},{"Del":"

Financement

\n Apport initial (€)\n \n"},{"Del":"

\n Taux d'intérêt(%)\n"},{"Del":" \n"},{"Del":"

\n Nombre d'échéances (en mois)\n \n

"},{"Add":" Synthèse"},{"Add":"

\n"},{"Del":"

\n Synthèse\n
\n"},{"Del":" Détails financiers\n"},{"Del":"
\n Emprunt\n

Détails financiers

Mode expert

Emprunt

"},{"Add":" Mode expert"},{"Add":"
"},{"Add":" Simulation"},{"Add":"

Simulation

\n"},{"Del":"

En un regard, tout votre projet.

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":414,"ins":{"up_context":[{"change":3,"pos":332}],"down_context":[{"change":3,"pos":847}],"flag":"BLOCK","start":11053,"end":12616,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":332},"to":{"change":3,"start":332,"end":847},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":" "},{"Add":""},{"Add":"

"},{"Add":"

"},{"Add":""},{"Add":"

En un regard, tout votre projet.

"},{"Add":"

Synthèse durée totale {N} ans

"},{"Add":"

{formateur(sum(chiffreAffaires,N))}

"},{"Add":"

Chiffre d'affaire

"},{"Add":"

{formateur(sum(charges,N))}

"},{"Add":"

Charges d'exploitation

"},{"Add":"

{formateur(sum(resultatNet,N))}

"},{"Add":"

Résultat net

"},{"Add":"

"}],"del_contents":[{"Del":"

Synthèse durée totale

54 k€

Chiffre d'affaire

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":438,"ins":{"up_context":[{"change":3,"pos":878}],"down_context":[{"change":3,"pos":1088}],"flag":"BLOCK","start":12617,"end":13399,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":878},"to":{"change":3,"start":878,"end":1088},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""},{"Add":"

"},{"Add":"

{rentabiliteTaux(sum(resultatNet,N),apport)}

"},{"Add":"

retour sur investissement

"},{"Add":"

{roiDate(resultatNet)}

"},{"Add":"

point de rentabilité

"},{"Add":"

"}],"del_contents":[{"Del":"

11 k€

Coût total

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":451,"ins":{"up_context":[{"change":3,"pos":1119}],"down_context":[{"change":3,"pos":1330}],"flag":"BLOCK","start":13400,"end":14896,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":1119},"to":{"change":3,"start":1119,"end":1330},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""},{"Add":"

"},{"Add":"

"},{"Add":" "},{"Add":"

"},{"Add":"

Résultat net

"},{"Add":"

"},{"Add":""},{"Add":"

"},{"Add":"

"},{"Add":" "},{"Add":"

"},{"Add":"

Puissance moyenne quotidienne

"},{"Add":"

"}],"del_contents":[{"Del":"

+ 43 k€

Résultat net

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":474,"ins":{"up_context":[{"change":3,"pos":1361}],"down_context":[{"change":3,"pos":1767}],"flag":"BLOCK","start":14897,"end":16087,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":1361},"to":{"change":3,"start":1361,"end":1767},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""},{"Add":"

"},{"Add":"

{formateur(sum(resultatNet,N)/N)}

"},{"Add":"

Bénéfice annuel moyen

"},{"Add":"

{formateur((coutElec() - coutElecAuto()))}

"},{"Add":"

Economies consommateur

"},{"Add":"

{economieFoyerMois} mois

"},{"Add":"

d'éléctricité économisés par foyer

"},{"Add":"

"}],"del_contents":[{"Del":"

14,06 %

taux de rentabilité

\n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":491,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":1798},"to":{"change":3,"start":1798,"end":2051},"introduced_by":3}],"inode":{"change":3,"pos":804604}}},"contents":[{"Del":"

5 ans 3 mois

point de rentabilité

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":492,"ins":{"up_context":[{"change":3,"pos":2078}],"down_context":[{"change":3,"pos":2755}],"flag":"BLOCK","start":16088,"end":16920,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":2078},"to":{"change":3,"start":2078,"end":2755},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""},{"Add":"

"},{"Add":"

Synthèse 10 ans

"},{"Add":"

"},{"Add":""},{"Add":"

"},{"Add":"

{formateur(sum(chiffreAffaires,10))}

"},{"Add":"

Chiffre d'affaire

"},{"Add":"

"},{"Add":""},{"Add":"

"},{"Add":"

{formateur(sum(charges,10))}

"},{"Add":"

Coût total

"},{"Add":"

"}],"del_contents":[{"Del":"

\n \n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":508,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":2756}],"down_context":[{"change":3,"pos":2756}],"flag":"BLOCK","start":16921,"end":17211,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":"

"},{"Add":"

{formateur(sum(resultatNet,10))}

"},{"Add":"

Résultat net

"},{"Add":"

"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":513,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":2791},"to":{"change":3,"start":2791,"end":2845},"introduced_by":3}],"inode":{"change":3,"pos":804604}}},"contents":[{"Del":"

Résultat net

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":514,"ins":{"up_context":[{"change":3,"pos":2876}],"down_context":[{"change":3,"pos":3379}],"flag":"BLOCK","start":17212,"end":17938,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":2876},"to":{"change":3,"start":2876,"end":3379},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""},{"Add":"

"},{"Add":"

{rembPret(10)}

"},{"Add":"

Prêt remboursé

"},{"Add":"

"},{"Add":""},{"Add":"

"},{"Add":"

{rentabiliteTaux(sum(resultatNet,10),apport)}

"},{"Add":"

Rentabilité

"},{"Add":"

"}],"del_contents":[{"Del":"

\n \n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":527,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":3414},"to":{"change":3,"start":3414,"end":3484},"introduced_by":3}],"inode":{"change":3,"pos":804604}}},"contents":[{"Del":"

Puissance moyenne quotidienne

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":529,"ins":{"up_context":[{"change":3,"pos":3542}],"down_context":[{"change":3,"pos":3936}],"flag":"BLOCK","start":17939,"end":19093,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":3542},"to":{"change":3,"start":3542,"end":3936},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""},{"Add":"

"},{"Add":"

Synthèse 5 ans

"},{"Add":"

{formateur(sum(chiffreAffaires,5))}

"},{"Add":"

Chiffre d'affaire

"},{"Add":"

"},{"Add":""},{"Add":"

"},{"Add":"

{formateur(sum(charges,5))}

"},{"Add":"

Coût total

"},{"Add":"

"},{"Add":""},{"Add":"

"},{"Add":"

{formateur(sum(resultatNet,5))}

"},{"Add":"

Résultat net

"},{"Add":"

"}],"del_contents":[{"Del":"

7 254 €

Bénéfice annuel moyen

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":550,"ins":{"up_context":[{"change":3,"pos":3967}],"down_context":[{"change":3,"pos":4198}],"flag":"BLOCK","start":19094,"end":19847,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":3967},"to":{"change":3,"start":3967,"end":4198},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""},{"Add":"

"},{"Add":"

"},{"Add":""},{"Add":"

"},{"Add":"

{rembPret(5)}

"},{"Add":"

Prêt remboursé

"},{"Add":"

"},{"Add":""},{"Add":"

"},{"Add":"

{rentabiliteTaux(sum(resultatNet,5),apport)}

"},{"Add":"

Rentabilité

"},{"Add":"

"}],"del_contents":[{"Del":"

452 €

Economies annuelles consommateur

\n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":565,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":4229},"to":{"change":3,"start":4229,"end":4486},"introduced_by":3}],"inode":{"change":3,"pos":804604}}},"contents":[{"Del":"

3,6 mois

d'éléctricité économisés

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":566,"ins":{"up_context":[{"change":3,"pos":4513}],"down_context":[{"change":3,"pos":4599}],"flag":"BLOCK","start":19848,"end":20402,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":4513},"to":{"change":3,"start":4513,"end":4599},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""},{"Add":"

"},{"Add":"

Synthèse année moyenne

"},{"Add":"

"},{"Add":""},{"Add":"

"},{"Add":"

{formateur(sum(resultatNet,N)/N)}

"},{"Add":"

bénéfices moyen

"},{"Add":"

"}],"del_contents":[{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":577,"ins":{"up_context":[{"change":3,"pos":4600}],"down_context":[{"change":3,"pos":5572}],"flag":"BLOCK","start":20403,"end":21111,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":4600},"to":{"change":3,"start":4600,"end":5572},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{formateur(sum(chiffreAffaires,N)/N)}

"},{"Add":"

chiffre d'affaire

"},{"Add":"

"},{"Add":""},{"Add":" {#if coutElec() > 0}"},{"Add":"

"},{"Add":"

{((coutElec() - coutElecAuto()) * 100 / coutElec()).toFixed(0)}%

"},{"Add":"

économies consommateur

"},{"Add":"

{/if}"}],"del_contents":[{"Del":"

Synthèse 10 ans

17 k€

Chiffre d'affaire

8,2 k€

Coût total

+ 9,8 k€

Résultat net

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":591,"ins":{"up_context":[{"change":3,"pos":5688}],"down_context":[{"change":3,"pos":6053}],"flag":"BLOCK","start":21112,"end":21767,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":5688},"to":{"change":3,"start":5688,"end":6053},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""},{"Add":"

"},{"Add":"

Projetez-vous dans votre projet.

"},{"Add":" Durée d'analyse : {N} ans"},{"Add":""},{"Add":"

Résultat

"},{"Add":"

Résultat net

"},{"Add":""},{"Add":"

Cumulé : {formateur(sum(resultatNet,N))}"}],"del_contents":[{"Del":"

36 %

Prêt remboursé

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":603,"ins":{"up_context":[{"change":3,"pos":6088}],"down_context":[{"change":3,"pos":6307}],"flag":"BLOCK","start":21768,"end":22555,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":6088},"to":{"change":3,"start":6088,"end":6307},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""},{"Add":"

"},{"Add":" "},{"Add":" "},{"Add":" {#each Array(N) as _, i}{/each}"},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":" "},{"Add":"

Année	{an + i}
Résultat net	{resultatNet(i).toFixed(arr)}

"}],"del_contents":[{"Del":"

7,02 %

Rentabilité

\n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":616,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":6342}],"down_context":[{"change":3,"pos":6342}],"flag":"BLOCK","start":22556,"end":22585,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":" "}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":618,"ins":{"up_context":[{"change":3,"pos":6373}],"down_context":[{"change":3,"pos":6423}],"flag":"BLOCK","start":22586,"end":22613,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":6373},"to":{"change":3,"start":6373,"end":6423},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"}],"del_contents":[{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":620,"ins":{"up_context":[{"change":3,"pos":6424}],"down_context":[{"change":3,"pos":6883}],"flag":"BLOCK","start":22614,"end":22942,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":6424},"to":{"change":3,"start":6424,"end":6883},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

Détail

"},{"Add":"

Chiffre d'affaires

"},{"Add":"

Cumulé : {formateur(sum(chiffreAffaires,N))}"}],"del_contents":[{"Del":"

Synthèse 5 ans

6 253 €

Chiffre d'affaire

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":626,"ins":{"up_context":[{"change":3,"pos":6918}],"down_context":[{"change":3,"pos":7142}],"flag":"BLOCK","start":22943,"end":25468,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":6918},"to":{"change":3,"start":6918,"end":7142},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":" "},{"Add":" "},{"Add":" "},{"Add":" {#each Array(N) as _, i}{/each}"},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" "},{"Add":" {#each Array(N-1) as _}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":" "},{"Add":" "},{"Add":"

Année	{an + i}
Autoproduction (€)	{(productionAnnuelle(i) * (p.autoprod * tarifAllo(i) / 100)).toFixed(0)}
Vente locale (€)	{(productionAnnuelle(i) * (autoconso * tarifLocal(i))).toFixed(0)}
Vente de surplus (€)	{(productionAnnuelle(i) * ((1 - autoconso) * tarifSurplus(i))).toFixed(0)}
Prime	{primeInvestissement}
Chiffre d'affaires	{chiffreAffaires(i).toFixed(arr)}

"}],"del_contents":[{"Del":"

7 392 €

Coût total

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":667,"ins":{"up_context":[{"change":3,"pos":7177}],"down_context":[{"change":3,"pos":7402}],"flag":"BLOCK","start":25469,"end":25671,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":7177},"to":{"change":3,"start":7177,"end":7402},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

Charges d'exploitation

"},{"Add":""},{"Add":"

Cumulé : {formateur(sum(charges,N))}"}],"del_contents":[{"Del":"

- 1 139 €

Résultat net

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":671,"ins":{"up_context":[{"change":3,"pos":7437}],"down_context":[{"change":3,"pos":7877}],"flag":"BLOCK","start":25672,"end":27895,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":7437},"to":{"change":3,"start":7437,"end":7877},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" {#each Array(N) as _, i}{/each}"},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":" "},{"Add":"

Année	{an + i}
Maintenance	{exploitation(i).toFixed(arr)}
TURPE	{turpe(i).toFixed(arr)}
Assurance	{assurance(i).toFixed(arr)}
Divers	{divers(i).toFixed(arr)}
Total charges	{charges(i).toFixed(arr)}

"}],"del_contents":[{"Del":"

18 %

Prêt remboursé

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":710,"ins":{"up_context":[{"change":3,"pos":7912}],"down_context":[{"change":3,"pos":8132}],"flag":"BLOCK","start":27896,"end":28129,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":7912},"to":{"change":3,"start":7912,"end":8132},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":" "},{"Add":"

Excédent brut d'exploitation

"},{"Add":"

Cumulé : {formateur(sum(ebe,N))}"}],"del_contents":[{"Del":"

-1,02 %

Rentabilité

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":714,"ins":{"up_context":[{"change":3,"pos":8167}],"down_context":[{"change":3,"pos":8261}],"flag":"BLOCK","start":28130,"end":30269,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":8167},"to":{"change":3,"start":8167,"end":8261},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":" "},{"Add":" "},{"Add":" {#each Array(N) as _, i}{/each}"},{"Add":""},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":" "},{"Add":" "}],"del_contents":[{"Del":" \n \n

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":751,"ins":{"up_context":[{"change":3,"pos":8262}],"down_context":[{"change":3,"pos":8764}],"flag":"BLOCK","start":30270,"end":30731,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":8262},"to":{"change":3,"start":8262,"end":8764},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":" "},{"Add":"

Année	{an + i}
Valeur ajoutée	{valeurAjoutee(i).toFixed(arr)}
Accise	{accise(i).toFixed(arr)}
IFER	{ifer(i).toFixed(arr)}
Taxe foncière	{taxeFonciere(i).toFixed(arr)}
Cotisation foncière des entreprises	{cfe(i).toFixed(arr)}
Excédent brut d'exploitation	{ebe(i).toFixed(arr)}

"}],"del_contents":[{"Del":"

Synthèse année moyenne

14,4 k€

bénéfices moyen

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":759,"ins":{"up_context":[{"change":3,"pos":8799}],"down_context":[{"change":3,"pos":9533}],"flag":"BLOCK","start":30732,"end":31295,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":8799},"to":{"change":3,"start":8799,"end":9533},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

Résultat net

"},{"Add":"

Cumulé : {formateur(sum(resultatNet,N))}"},{"Add":"

"},{"Add":" "},{"Add":" "},{"Add":" {#each Array(N) as _, i}{/each}"}],"del_contents":[{"Del":"

18,5 k€

chiffre d'affaire

\n {#if coutElec10() > 0}\n

{((coutElec10() - coutElecAuto10()) * 100 / coutElec10()).toFixed(0)}%

économies consommateur

{/if}\n \n \n \n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":767,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":9534}],"down_context":[{"change":3,"pos":9534}],"flag":"BLOCK","start":31296,"end":31640,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":773,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":9535}],"down_context":[{"change":3,"pos":9535}],"flag":"BLOCK","start":31641,"end":31983,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":779,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":9536}],"down_context":[{"change":3,"pos":9536}],"flag":"BLOCK","start":31984,"end":32434,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":" {#if investissement > apport}"},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":786,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":9537}],"down_context":[{"change":3,"pos":9537}],"flag":"BLOCK","start":32435,"end":32844,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":" {/if}"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":793,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":9538}],"down_context":[{"change":3,"pos":9538}],"flag":"BLOCK","start":32845,"end":33191,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":799,"ins":{"up_context":[{"change":3,"pos":9539}],"down_context":[{"change":3,"pos":38782}],"flag":"BLOCK","start":33192,"end":35210,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"","flag":"DELETED","from":{"change":3,"pos":9539},"to":{"change":3,"start":821400,"end":823919},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":821400},"to":{"change":3,"start":821400,"end":823919},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":823919},"to":{"change":3,"start":37837,"end":38782},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":" "},{"Add":""},{"Add":" "},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":" "},{"Add":"

Année	{an + i}
Onduleurs	{provisionOnduleurs(i).toFixed(arr)}
Amortissement	{amortissement(i).toFixed(arr)}
Intérêts dette senior	{(interetsDetteSenior(i)).toFixed(arr)}
Intérêts DSRA	{interetsDSRA(i).toFixed(arr)}
Résultat fiscal	{resultatFiscal(i).toFixed(arr)}
Impôt sur les sociétés	{is(i).toFixed(arr)}
Résultat net	{resultatNet(i).toFixed(arr)}

"},{"Add":"

"},{"Add":" {#if investissement > apport }"},{"Add":"

Couverture de la dette

"},{"Add":"

"},{"Add":""},{"Add":" "},{"Add":" "},{"Add":" {#each Array(N) as _, i}{/each}"},{"Add":" "},{"Add":" {#each Array(N) as _, i}"},{"Add":" "},{"Add":" {/each}"},{"Add":" "},{"Add":" "},{"Add":"

Année	{an + i}
DSCR	{dscr(i).toFixed(2)}

"},{"Add":" "},{"Add":"

"},{"Add":" {/if}"}],"del_contents":[{"Del":"

\n \n \n \n \n \n \n \n \n \n

Puissance modules	{p.puissance}
Taux d'autoconsommation	{p.autoconso}
Taux d'autoproduction	{p.autoprod}
Production annuelle	{productionAnnuelle(0).toFixed(0)}kWh
Coût de la centrale	{investissement.toFixed(0)}€
Nombre de foyers	\n {(productionAnnuelle(0) * p.autoconso / (p.consoMoyenneFoyer * p.autoprod)).toFixed(1)}\n

Analyse économique

Financement

\n \n \n \n \n {#if investissement > apport}\n \n \n \n \n {/if}\n \n

Apport	{apport}€
Volume d'emprunt	{Math.max(0, investissement - apport).toFixed(0)}€
Taux d'intérêt	{p.interet}€
Durée du crédit	{p.echeances} mois
Annuité	{(remboursementAnnuel[0] + interetsAnnuels[0]).toFixed(arr)}€
Capacité de remboursement (DSCR)	{dscrMoyen ? dscrMoyen.toFixed(2): \"\"}

Revenus

\n"},{"Del":"

\n \n \n \n \n \n \n \n \n

Tarif de vente local	{p.prix}
Estimation de l'inflation de l'électricité	{p.inflationElec}
Prix de vente de l'énergie moyen sur 10 ans	{(tarifLocalMoyen10).toFixed(2)}€
Chiffre d'affaires moyen sur 10 ans	{CAMoyen10.toFixed(arr)}€
Revenu annuel net moyen au-delà du prêt	{netMoyenFutur.toFixed(arr)}€

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":835,"ins":{"up_context":[{"change":3,"pos":824820}],"down_context":[{"change":3,"pos":826555}],"flag":"BLOCK","start":35211,"end":35667,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":824820},"to":{"change":3,"start":824820,"end":826555},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

Tous les recoins de votre emprunt.

"},{"Add":" "}],"del_contents":[{"Del":"

Intérêt financier

Pour le producteur

\n \n \n {#if apport}\n \n \n {/if}\n {#if CA30}\n \n {/if}\n \n

ROE sur 30 ans (résultat net / apport)	{(rentabilite * 100 / 30).toFixed(0)}% par an
ROCE	{((resultatNet30 / CA30) * 100).toFixed(0)}%

Pour les consommateurs

\n \n \n \n \n \n

Économie réalisée

{(coutElec10() - coutElecAuto10()).toFixed(0)}€ {#if coutElec10() > 0}({((coutElec10() - coutElecAuto10()) * 100 / coutElec10()).toFixed(0)}%){/if}

\n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":839,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":826578},"to":{"change":3,"start":826578,"end":826597},"introduced_by":3}],"inode":{"change":3,"pos":804604}}},"contents":[{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":840,"ins":{"up_context":[{"change":2,"pos":807}],"down_context":[{"change":3,"pos":827609}],"flag":"BLOCK","start":35668,"end":36235,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"","flag":"DELETED","from":{"change":2,"pos":807},"to":{"change":3,"start":38814,"end":38965},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":826597},"to":{"change":3,"start":38814,"end":38965},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":38965},"to":{"change":2,"start":808,"end":2122},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":2122},"to":{"change":3,"start":827414,"end":827437},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":3,"pos":365289},"to":{"change":3,"start":827414,"end":827437},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":827414},"to":{"change":3,"start":827414,"end":827437},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":827563},"to":{"change":3,"start":827563,"end":827609},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":" {#if expert}"},{"Add":"

"},{"Add":"

"},{"Add":" Coût de raccordement Enedis"},{"Add":" "},{"Add":"

"}],"del_contents":[{"Del":"

\n"},{"Del":"

Tous les recoins de votre projet.

\n Durée d'analyse : {N} ans\n

Résultat

Résultat net

Cummulé : {sum(resultatNet,N)} €\n

\n \n \n {#each Array(N) as _, i}{/each}\n \n {#each Array(N) as _, i}\n \n {/each}\n \n \n

Année	{an + i}
Résultat net	{resultatNet(i).toFixed(arr)}

\n \n

\n"},{"Del":"

Détail

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":848,"ins":{"up_context":[{"change":3,"pos":827610}],"down_context":[{"change":3,"pos":39175}],"flag":"BLOCK","start":36236,"end":36575,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":827610},"to":{"change":3,"start":827610,"end":827740},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":827740},"to":{"change":2,"start":2123,"end":2280},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":2280},"to":{"change":3,"start":39039,"end":39098},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":827740},"to":{"change":3,"start":39039,"end":39098},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":39098},"to":{"change":2,"start":2281,"end":2362},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":2362},"to":{"change":3,"start":827816,"end":828102},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":3,"pos":39174},"to":{"change":3,"start":827816,"end":828102},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":365410},"to":{"change":3,"start":827816,"end":828102},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":827816},"to":{"change":3,"start":827816,"end":828102},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":828102},"to":{"change":2,"start":2363,"end":2488},"introduced_by":2}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":" Productible annuel (kWh/kWc)"},{"Add":" "},{"Add":"

"}],"del_contents":[{"Del":"

Chiffre d'affaires

\n"},{"Del":"

Cummulé : {sum(chiffreAffaires,N)} €\n

\n"},{"Del":"

\n"},{"Del":" \n"},{"Del":" \n \n"},{"Del":" {#each Array(N) as _, i}{/each}\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":853,"ins":{"up_context":[{"change":3,"pos":39176}],"down_context":[{"change":3,"pos":39507}],"flag":"BLOCK","start":36576,"end":36895,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":39176},"to":{"change":2,"start":2489,"end":2574},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":2574},"to":{"change":3,"start":39242,"end":39303},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":39242},"to":{"change":3,"start":39242,"end":39303},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":39303},"to":{"change":2,"start":2575,"end":2698},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":2698},"to":{"change":3,"start":39425,"end":39507},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":39425},"to":{"change":3,"start":39425,"end":39507},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":" Ratio installation (€/W)"},{"Add":" "},{"Add":"

"}],"del_contents":[{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n"},{"Del":" \n"},{"Del":" {/each}\n \n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":858,"ins":{"up_context":[{"change":3,"pos":39508}],"down_context":[{"change":2,"pos":5207}],"flag":"BLOCK","start":36896,"end":37198,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":39508},"to":{"change":2,"start":2699,"end":2782},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":2782},"to":{"change":3,"start":828271,"end":828530},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":828271},"to":{"change":3,"start":828271,"end":828530},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":828530},"to":{"change":2,"start":2783,"end":2870},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":2870},"to":{"change":3,"start":828598,"end":828865},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":828598},"to":{"change":3,"start":828598,"end":828865},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":828865},"to":{"change":2,"start":2871,"end":2941},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":2941},"to":{"change":3,"start":828916,"end":829276},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":828916},"to":{"change":3,"start":828916,"end":829276},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829276},"to":{"change":2,"start":2942,"end":3034},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":3034},"to":{"change":3,"start":829340,"end":829401},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829340},"to":{"change":3,"start":829340,"end":829401},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829401},"to":{"change":2,"start":3035,"end":3135},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":3135},"to":{"change":3,"start":829484,"end":829603},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829484},"to":{"change":3,"start":829484,"end":829603},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829603},"to":{"change":2,"start":3136,"end":3202},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":3202},"to":{"change":3,"start":39509,"end":39540},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829636},"to":{"change":3,"start":39509,"end":39540},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":39540},"to":{"change":3,"start":829636,"end":829705},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829636},"to":{"change":3,"start":829636,"end":829705},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829705},"to":{"change":2,"start":3203,"end":3352},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":3352},"to":{"change":3,"start":39541,"end":39600},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829705},"to":{"change":3,"start":39541,"end":39600},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":39600},"to":{"change":2,"start":3353,"end":3434},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":3434},"to":{"change":3,"start":829781,"end":829817},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":3,"pos":39680},"to":{"change":3,"start":829781,"end":829817},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":365531},"to":{"change":3,"start":829781,"end":829817},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829781},"to":{"change":3,"start":829781,"end":829817},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829817},"to":{"change":2,"start":3435,"end":3636},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":3636},"to":{"change":3,"start":829979,"end":830202},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":829979},"to":{"change":3,"start":829979,"end":830202},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":830202},"to":{"change":2,"start":3637,"end":3707},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":3707},"to":{"change":3,"start":830253,"end":830469},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":830253},"to":{"change":3,"start":830253,"end":830469},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":830469},"to":{"change":2,"start":3708,"end":3782},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":3782},"to":{"change":3,"start":830524,"end":830744},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":830524},"to":{"change":3,"start":830524,"end":830744},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":830744},"to":{"change":2,"start":3783,"end":3854},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":3854},"to":{"change":3,"start":830796,"end":831114},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":830796},"to":{"change":3,"start":830796,"end":831114},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":831114},"to":{"change":2,"start":3855,"end":3943},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":3943},"to":{"change":3,"start":831173,"end":831234},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":831173},"to":{"change":3,"start":831173,"end":831234},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":831234},"to":{"change":2,"start":3944,"end":4036},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":4036},"to":{"change":3,"start":831309,"end":831428},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":831309},"to":{"change":3,"start":831309,"end":831428},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":831428},"to":{"change":3,"start":39681,"end":39749},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":39749},"to":{"change":2,"start":4037,"end":4062},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":4062},"to":{"change":3,"start":831461,"end":831537},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":3,"pos":39749},"to":{"change":3,"start":831461,"end":831537},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":831461},"to":{"change":3,"start":831461,"end":831537},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":831537},"to":{"change":2,"start":4063,"end":4208},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":4208},"to":{"change":3,"start":39751,"end":39810},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":39751},"to":{"change":3,"start":39751,"end":39810},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":39810},"to":{"change":2,"start":4209,"end":4290},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":4290},"to":{"change":3,"start":831613,"end":831649},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":3,"pos":39890},"to":{"change":3,"start":831613,"end":831649},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":365652},"to":{"change":3,"start":831613,"end":831649},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":831613},"to":{"change":3,"start":831613,"end":831649},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":831649},"to":{"change":2,"start":4291,"end":4496},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":4496},"to":{"change":3,"start":831815,"end":832039},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":831815},"to":{"change":3,"start":831815,"end":832039},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":832039},"to":{"change":2,"start":4497,"end":4568},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":4568},"to":{"change":3,"start":39943,"end":40160},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":39943},"to":{"change":3,"start":39943,"end":40160},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":40160},"to":{"change":2,"start":4569,"end":4638},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":4638},"to":{"change":3,"start":832089,"end":832304},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":832089},"to":{"change":3,"start":832089,"end":832304},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":832304},"to":{"change":2,"start":4639,"end":4718},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":4718},"to":{"change":3,"start":832364,"end":832587},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":832364},"to":{"change":3,"start":832364,"end":832587},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":832587},"to":{"change":2,"start":4719,"end":4820},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":4820},"to":{"change":3,"start":832669,"end":832984},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":832669},"to":{"change":3,"start":832669,"end":832984},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":832984},"to":{"change":2,"start":4821,"end":4925},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":4925},"to":{"change":3,"start":833059,"end":833120},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":833059},"to":{"change":3,"start":833059,"end":833120},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":833120},"to":{"change":2,"start":4926,"end":5014},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":5014},"to":{"change":3,"start":833191,"end":833310},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":833191},"to":{"change":3,"start":833191,"end":833310},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":833310},"to":{"change":2,"start":5015,"end":5080},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":5080},"to":{"change":3,"start":40161,"end":40311},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":833343},"to":{"change":3,"start":40161,"end":40311},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":40311},"to":{"change":2,"start":5081,"end":5207},"introduced_by":2}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":" Taux de dégradation PV(%)"},{"Add":" "}],"del_contents":[{"Del":"

\n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" \n {#each Array(N-1) as _}\n \n {/each}\n \n \n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n"},{"Del":" \n"},{"Del":" {/each}\n \n \n"},{"Del":"

Année	{an + i}
Autoproduction (€)	{(productionAnnuelle(i) * (p.autoprod * tarifAllo(i) / 100)).toFixed(0)}
Vente locale (€)	{(productionAnnuelle(i) * (autoconso * tarifLocal(i))).toFixed(0)}
Vente de surplus (€)	{(productionAnnuelle(i) * ((1 - autoconso) * tarifSurplus(i))).toFixed(0)}
Prime	{primeInvestissement}
Chiffre d'affaires	{chiffreAffaires(i).toFixed(arr)}

\n \n"},{"Del":"

\n"},{"Del":"

Charges d'exploitation

\n"},{"Del":"

Cummulé : {sum(charges,N)} €\n

\n"},{"Del":"

\n"},{"Del":" \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}{/each}\n \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n \n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n"},{"Del":" \n"},{"Del":" {/each}\n \n \n"},{"Del":"

Année	{an + i}
Maintenance	{exploitation(i).toFixed(arr)}
TURPE	{turpe(i).toFixed(arr)}
Assurance	{assurance(i).toFixed(arr)}
Divers	{divers(i).toFixed(arr)}
Total charges	{charges(i).toFixed(arr)}

\n"},{"Del":" \n"},{"Del":"

Excédent brut d'exploitation

\n"},{"Del":"

Cummulé : {sum(ebe,N)} €\n

\n"},{"Del":"

\n"},{"Del":" \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}{/each}\n \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n \n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n"},{"Del":" \n"},{"Del":" {/each}\n \n \n"},{"Del":"

Année	{an + i}
Valeur ajoutée	{valeurAjoutee(i).toFixed(arr)}
Accise	{accise(i).toFixed(arr)}
IFER	{ifer(i).toFixed(arr)}
Taxe foncière	{taxeFonciere(i).toFixed(arr)}
Cotisation foncière des entreprises	{cfe(i).toFixed(arr)}
Excédent brut d'exploitation	{ebe(i).toFixed(arr)}

\n \n"},{"Del":"

Résultat net

\n"},{"Del":"

Cummulé : {sum(resultatNet,N)} €\n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":862,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":2,"pos":5242},"to":{"change":2,"start":5242,"end":5322},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":5322},"to":{"change":3,"start":833480,"end":833516},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":3,"pos":40392},"to":{"change":3,"start":833480,"end":833516},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":365773},"to":{"change":3,"start":833480,"end":833516},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":833480},"to":{"change":3,"start":833480,"end":833516},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":833516},"to":{"change":2,"start":5323,"end":5523},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":5523},"to":{"change":3,"start":833676,"end":833905},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":833676},"to":{"change":3,"start":833676,"end":833905},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":833905},"to":{"change":2,"start":5524,"end":5602},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":5602},"to":{"change":3,"start":833964,"end":834250},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":833964},"to":{"change":3,"start":833964,"end":834250},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":834250},"to":{"change":2,"start":5603,"end":5695},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":5695},"to":{"change":3,"start":834319,"end":834551},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":834319},"to":{"change":3,"start":834319,"end":834551},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":834551},"to":{"change":2,"start":5696,"end":5776},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":5776},"to":{"change":3,"start":834612,"end":834873},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":834612},"to":{"change":3,"start":834612,"end":834873},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":834873},"to":{"change":2,"start":5777,"end":5858},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":5858},"to":{"change":3,"start":834935,"end":835160},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":834935},"to":{"change":3,"start":834935,"end":835160},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":835160},"to":{"change":2,"start":5859,"end":5951},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":5951},"to":{"change":3,"start":835231,"end":835545},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":835231},"to":{"change":3,"start":835231,"end":835545},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":835545},"to":{"change":2,"start":5952,"end":6056},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":6056},"to":{"change":3,"start":835604,"end":835665},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":835604},"to":{"change":3,"start":835604,"end":835665},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":835665},"to":{"change":2,"start":6057,"end":6153},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":6153},"to":{"change":3,"start":835744,"end":835863},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":835744},"to":{"change":3,"start":835744,"end":835863},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":835863},"to":{"change":3,"start":40393,"end":40430},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":40430},"to":{"change":2,"start":6154,"end":6183},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":6183},"to":{"change":3,"start":40430,"end":40461},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":40430},"to":{"change":3,"start":40430,"end":40461},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":40461},"to":{"change":3,"start":835896,"end":836024},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":835896},"to":{"change":3,"start":835896,"end":836024},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":836024},"to":{"change":3,"start":40462,"end":40525},"introduced_by":3}],"inode":{"change":3,"pos":804604}}},"contents":[{"Del":" \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}{/each}\n \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n {#if investissement > apport}\n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n {/if}\n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n \n {/each}\n \n \n \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}\n"},{"Del":" \n"},{"Del":" {/each}\n \n \n"},{"Del":"

Année	{an + i}
Onduleurs	{provisionOnduleurs(i).toFixed(arr)}
Amortissement	{amortissement(i).toFixed(arr)}
Intérêts dette senior	{(interetsDetteSenior(i)).toFixed(arr)}
Intérêts DSRA	{interetsDSRA(i).toFixed(arr)}
Résultat fiscal	{resultatFiscal(i).toFixed(arr)}
Impôt sur les sociétés	{is(i).toFixed(arr)}
Résultat net	{resultatNet(i).toFixed(arr)}

\n"},{"Del":" \n"},{"Del":"

\n"},{"Del":" {#if investissement > apport }\n

Couverture de la dette

\n"},{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":863,"ins":{"up_context":[{"change":3,"pos":40526}],"down_context":[{"change":3,"pos":40652}],"flag":"BLOCK","start":37199,"end":37490,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":40526},"to":{"change":2,"start":6184,"end":6270},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":6270},"to":{"change":3,"start":836104,"end":836144},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":3,"pos":40610},"to":{"change":3,"start":836104,"end":836144},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":365898},"to":{"change":3,"start":836104,"end":836144},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":836104},"to":{"change":3,"start":836104,"end":836144},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":836144},"to":{"change":2,"start":6271,"end":6482},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":6482},"to":{"change":3,"start":836307,"end":836372},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":836307},"to":{"change":3,"start":836307,"end":836372},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":836372},"to":{"change":2,"start":6483,"end":6574},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":2,"pos":6574},"to":{"change":3,"start":836446,"end":836577},"introduced_by":2},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":836446},"to":{"change":3,"start":836446,"end":836577},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":836577},"to":{"change":3,"start":40611,"end":40652},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":" Inflation tarif local"},{"Add":" "}],"del_contents":[{"Del":" \n"},{"Del":" \n"},{"Del":" {#each Array(N) as _, i}{/each}\n \n"},{"Del":" {#each Array(N) as _, i}\n"},{"Del":" \n"},{"Del":" {/each}\n \n \n"},{"Del":"

Année	{an + i}
DSCR	{dscr(i).toFixed(2)}

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":868,"ins":{"up_context":[{"change":2,"pos":6604}],"down_context":[{"change":3,"pos":836644}],"flag":"BLOCK","start":37491,"end":37522,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"","flag":"DELETED","from":{"change":2,"pos":6604},"to":{"change":3,"start":836614,"end":836644},"introduced_by":2},{"previous":"","flag":"DELETED","from":{"change":3,"pos":40687},"to":{"change":3,"start":836614,"end":836644},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":836614},"to":{"change":3,"start":836614,"end":836644},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"}],"del_contents":[{"Del":" {/if}\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":870,"ins":{"up_context":[{"change":3,"pos":836671}],"down_context":[{"change":3,"pos":837068}],"flag":"BLOCK","start":37523,"end":37545,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":836671},"to":{"change":3,"start":836671,"end":836713},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":836713},"to":{"change":3,"start":40688,"end":40839},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":40839},"to":{"change":3,"start":836865,"end":837068},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":836865},"to":{"change":3,"start":836865,"end":837068},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":" {/if}"}],"del_contents":[{"Del":"

\n"},{"Del":"

\n"},{"Del":" \n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":872,"ins":{"up_context":[{"change":3,"pos":837087}],"down_context":[{"change":3,"pos":367695}],"flag":"BLOCK","start":37546,"end":37964,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":837087},"to":{"change":3,"start":365899,"end":367695},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""},{"Add":" {#if true || !data.guest}"},{"Add":"

"},{"Add":"

Simulation

"},{"Add":" "}],"del_contents":[{"Del":" {#if expert}\n

\n Coût de raccordement Enedis\n \n

\n Productible annuel (kWh/kWc)\n \n

\n Ratio installation (€/W)\n \n

\n Taux de dégradation PV(%)\n \n

\n Inflation tarif local\n \n

\n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":883,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":837102},"to":{"change":3,"start":837102,"end":837136},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":837136},"to":{"change":3,"start":367765,"end":367823},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":367823},"to":{"change":3,"start":837210,"end":837416},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":837210},"to":{"change":3,"start":837210,"end":837416},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":837416},"to":{"change":3,"start":367824,"end":367924},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":367924},"to":{"change":3,"start":837545,"end":837601},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":837545},"to":{"change":3,"start":837545,"end":837601},"introduced_by":3}],"inode":{"change":3,"pos":804604}}},"contents":[{"Del":" {#if true || !data.guest}\n"},{"Del":"

\n"},{"Del":"

Simulation

\n\n"},{"Del":" \n"},{"Del":"

\n {/if}\n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":884,"ins":{"up_context":[{"change":3,"pos":367936}],"down_context":[{"change":3,"pos":367943}],"flag":"BLOCK","start":37965,"end":38078,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":367936},"to":{"change":3,"start":367936,"end":367943},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":" \n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":887,"ins":{"up_context":[{"change":3,"pos":367944}],"down_context":[{"change":3,"pos":370028}],"flag":"BLOCK","start":38079,"end":40206,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":367944},"to":{"change":3,"start":367944,"end":370028},"introduced_by":3}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":" "}],"del_contents":[{"Del":"

\n \n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":925,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":370065}],"down_context":[{"change":3,"pos":370065}],"flag":"BLOCK","start":40207,"end":40208,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":""}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":931,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":40843}],"down_context":[{"change":3,"pos":40843}],"flag":"BLOCK","start":40209,"end":40210,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":""}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":935,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":40891}],"down_context":[{"change":3,"pos":40891}],"flag":"BLOCK","start":40211,"end":40212,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":""}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":939,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":40939}],"down_context":[{"change":3,"pos":40939}],"flag":"BLOCK","start":40213,"end":40214,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":""}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":943,"ins":{"up_context":[{"change":3,"pos":40972}],"down_context":[{"change":3,"pos":40972}],"flag":"BLOCK","start":40215,"end":40216,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":40972},"to":{"change":2,"start":6605,"end":6607},"introduced_by":2}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""}],"del_contents":[{"Del":" \n"}]}},{"Replacement":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":950,"ins":{"up_context":[{"change":2,"pos":6721}],"down_context":[{"change":2,"pos":6723}],"flag":"BLOCK","start":40217,"end":40218,"inode":{"change":3,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":2,"pos":6721},"to":{"change":2,"start":6721,"end":6723},"introduced_by":2}],"inode":{"change":3,"pos":804604}},"ins_contents":[{"Add":""}],"del_contents":[{"Del":" \n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":954,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":41011}],"down_context":[{"change":2,"pos":6753}],"flag":"BLOCK","start":40219,"end":40220,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":""}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":963,"atom":{"NewVertex":{"up_context":[{"change":2,"pos":6880}],"down_context":[{"change":2,"pos":6880}],"flag":"BLOCK","start":40221,"end":40387,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":" font-weight:bold;"},{"Add":" }"},{"Add":""},{"Add":" #syntheseTabContent h5{"},{"Add":" border-bottom:3px solid;"},{"Add":" font-size:1.75rem;"},{"Add":" padding-bottom:5px;"},{"Add":" }"},{"Add":""},{"Add":" .donnee{"},{"Add":" font-size:2rem;"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":975,"atom":{"NewVertex":{"up_context":[{"change":2,"pos":6903}],"down_context":[{"change":2,"pos":6903}],"flag":"BLOCK","start":40388,"end":40486,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":" }"},{"Add":""},{"Add":" .total .donnee{"},{"Add":" color:$gp-1;"},{"Add":" }"},{"Add":""},{"Add":" .total h5{"},{"Add":" color:$gp-1;"},{"Add":" border-color:$gp-1;"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":985,"atom":{"NewVertex":{"up_context":[{"change":2,"pos":6906}],"down_context":[{"change":3,"pos":41011}],"flag":"BLOCK","start":40487,"end":40779,"inode":{"change":3,"pos":804604}}},"contents":[{"Add":""},{"Add":" .dix .donnee{"},{"Add":" color:$gp-2;"},{"Add":" }"},{"Add":""},{"Add":" .dix h5{"},{"Add":" color:$gp-2;"},{"Add":" border-color:$gp-2;"},{"Add":" }"},{"Add":""},{"Add":" .cinq .donnee{"},{"Add":" color:$gp-3;"},{"Add":" }"},{"Add":""},{"Add":" .cinq h5{"},{"Add":" color:$gp-3;"},{"Add":" border-color:$gp-3;"},{"Add":" }"},{"Add":" .moyenne .donnee{"},{"Add":" color:$gs-1;"},{"Add":" }"},{"Add":""},{"Add":" .moyenne h5{"},{"Add":" color:$gs-1;"},{"Add":" border-color:$gs-1;"},{"Add":" }"},{"Add":""}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":1021,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":41340},"to":{"change":3,"start":9548,"end":9578},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":9578},"to":{"change":3,"start":41340,"end":41343},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":41340},"to":{"change":3,"start":41340,"end":41343},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":41343},"to":{"change":3,"start":9579,"end":9650},"introduced_by":3}],"inode":{"change":3,"pos":804604}}},"contents":[{"Del":" }\n .dixans{\n color:$gs-2\n"},{"Del":" }\n"},{"Del":" .dixansborder{\n border-bottom:solid 2px;\n border-color:$gs-2;\n"}]}},{"Edit":{"inode":{"change":3,"pos":804604},"path":"faisan/src/routes/projet/[id]/+page.svelte","line":1022,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":9653},"to":{"change":3,"start":9653,"end":9726},"introduced_by":3}],"inode":{"change":3,"pos":804604}}},"contents":[{"Del":" .cinqansborder{\n border-bottom:solid 2px;\n border-color:$cc;\n }\n"}]}},{"Replacement":{"inode":{"change":3,"pos":851509},"path":"faisan/src/routes/Banque.svelte","line":99,"ins":{"up_context":[{"change":3,"pos":854348}],"down_context":[{"change":3,"pos":854378}],"flag":"BLOCK","start":40780,"end":40848,"inode":{"change":3,"pos":851509}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":854348},"to":{"change":3,"start":41344,"end":41404},"introduced_by":3}],"inode":{"change":3,"pos":851509}},"ins_contents":[{"Add":" "}],"del_contents":[{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":851509},"path":"faisan/src/routes/Banque.svelte","line":102,"ins":{"up_context":[{"change":3,"pos":854419}],"down_context":[{"change":3,"pos":854455}],"flag":"BLOCK","start":40849,"end":40886,"inode":{"change":3,"pos":851509}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":854419},"to":{"change":3,"start":854419,"end":854455},"introduced_by":3}],"inode":{"change":3,"pos":851509}},"ins_contents":[{"Add":" "}],"del_contents":[{"Del":" \n"}]}},{"Replacement":{"inode":{"change":3,"pos":851509},"path":"faisan/src/routes/Banque.svelte","line":122,"ins":{"up_context":[{"change":3,"pos":855086}],"down_context":[{"change":3,"pos":855116}],"flag":"BLOCK","start":40887,"end":40933,"inode":{"change":3,"pos":851509}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":855086},"to":{"change":3,"start":41405,"end":41465},"introduced_by":3}],"inode":{"change":3,"pos":851509}},"ins_contents":[{"Add":"

Année	Année

"}],"del_contents":[{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":3,"pos":851509},"path":"faisan/src/routes/Banque.svelte","line":147,"ins":{"up_context":[{"change":3,"pos":855879}],"down_context":[{"change":3,"pos":41474}],"flag":"BLOCK","start":40934,"end":40955,"inode":{"change":3,"pos":851509}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":855879},"to":{"change":3,"start":41466,"end":41474},"introduced_by":3}],"inode":{"change":3,"pos":851509}},"ins_contents":[{"Add":"

{data.name}

Communauté

Communauté

Financement

Financement

En un regard, tout votre projet.

En un regard, tout votre projet.

Synthèse durée totale {N} ans

Synthèse durée totale

Synthèse 10 ans

Synthèse 5 ans

Synthèse année moyenne

Synthèse 10 ans

Projetez-vous dans votre projet.

Résultat

Résultat net

Détail

Chiffre d'affaires

Synthèse 5 ans

Charges d'exploitation

Excédent brut d'exploitation

Synthèse année moyenne

Résultat net

Couverture de la dette

Analyse économique

Financement

Revenus

Tous les recoins de votre emprunt.

Intérêt financier

Pour le producteur

Pour les consommateurs

Tous les recoins de votre projet.

Résultat

Résultat net

Détail

Chiffre d'affaires

Charges d'exploitation

Excédent brut d'exploitation

Résultat net

Couverture de la dette

Simulation

Simulation

Sauvegarder

Sauvegarder

…

Dependencies

Change contents